|
Revenue
|
0.15B | 0.13B | 0.13B | 0.17B | 0.16B | 0.16B | 0.19B | 0.20B | 0.19B | 0.19B | 0.24B | 0.23B | 0.22B | 0.22B | 0.27B | 0.26B | 0.23B | 0.24B | 0.30B | 0.29B | 0.27B | 0.28B | 0.33B | 0.32B | 0.30B | 0.31B | 0.35B | 0.34B | 0.33B | 0.35B | 0.38B | 0.40B | 0.35B | 0.38B | 0.43B | 0.44B | 0.39B | 0.41B | 0.45B | 0.49B | 0.44B | 0.46B | 0.41B | 0.13B | 0.20B | 0.25B | 0.28B | 0.47B | 0.46B | 0.50B | 0.50B | 0.63B | 0.56B | 0.61B | 0.65B | 0.68B | 0.57B | 0.61B | 0.66B | 0.67B | 0.56B | 0.63B | 0.70B | 0.69B | 0.56B |
|
Cost of Revenue
|
0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.09B | 0.09B | 0.11B | 0.10B | 0.09B | 0.08B | 0.07B | 0.08B | 0.07B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.11B | 0.12B | 0.11B | 0.10B | 0.10B | 0.12B | 0.10B | 0.10B | 0.09B | 0.03B | 0.05B | -0.09B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B |
|
Gross Profit
|
0.11B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.00B | 0.14B | 0.14B | 0.13B | 0.00B | 0.16B | 0.16B | 0.14B | 0.00B | 0.19B | 0.19B | 0.17B | 0.00B | 0.26B | 0.24B | 0.23B | 0.00B | 0.29B | 0.28B | 0.26B | 0.00B | 0.30B | 0.32B | 0.27B | 17.50B | 0.32B | 0.31B | 0.28B | 0.31B | 0.35B | 0.37B | 0.33B | 0.36B | 0.32B | 0.11B | 0.15B | 0.34B | 0.26B | 0.45B | 0.44B | 0.47B | 0.47B | 0.60B | 0.53B | 0.58B | 0.62B | 0.65B | 0.54B | 0.57B | 0.61B | 0.63B | 0.52B | 0.60B | 0.66B | 0.65B | 0.53B |
|
Share-based Compensation (IS)
|
| 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.08B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.04B | -0.00B | -0.00B | -0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.33B | -0.00B | 0.12B | 0.00B |
|
Other Operating Expenses
|
0.10B | 0.10B | 0.10B | 0.14B | 0.13B | 0.13B | 0.17B | 0.18B | 0.16B | 0.17B | 0.20B | 0.19B | 0.19B | 0.20B | 0.22B | 0.21B | 0.20B | 0.21B | 0.25B | 0.21B | 0.22B | 0.26B | 0.20B | 0.20B | 0.20B | 0.22B | 0.20B | 0.24B | 0.26B | 0.28B | 0.31B | 0.32B | 0.31B | 0.35B | 0.35B | 0.36B | 0.37B | 0.35B | 0.36B | 0.38B | 0.36B | 0.37B | 0.35B | 0.17B | 0.20B | 0.24B | 0.25B | 0.33B | 0.39B | 0.45B | 0.49B | 0.60B | 0.56B | 0.52B | 0.56B | 0.56B | 0.55B | 0.59B | 0.63B | 0.61B | 0.58B | 0.56B | 0.64B | 0.64B | 0.59B |
|
Operating Expenses
|
0.11B | 0.11B | 0.12B | 0.14B | 0.14B | 0.14B | 0.17B | 0.18B | 0.17B | 0.17B | 0.20B | 0.19B | 0.19B | 0.20B | 0.22B | 0.21B | 0.20B | 0.21B | 0.25B | 0.23B | 0.24B | 0.26B | 0.22B | 0.23B | 0.22B | 0.22B | 0.23B | 0.24B | 0.26B | 0.28B | 0.31B | 0.32B | 0.31B | 0.35B | 0.35B | 0.36B | 0.37B | 0.35B | 0.36B | 0.38B | 0.36B | 0.37B | 0.53B | 0.25B | 0.23B | 0.27B | 0.25B | 0.33B | 0.39B | 0.46B | 0.49B | 0.60B | 0.59B | 0.52B | 0.55B | 0.55B | 0.58B | 0.60B | 0.64B | 0.63B | 0.59B | 0.89B | 0.63B | 0.76B | 0.59B |
|
Operating Income
|
0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.06B | 0.06B | 0.03B | 0.01B | 0.11B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.08B | 0.07B | 0.07B | 0.09B | 0.04B | 0.26B | 0.08B | 0.07B | 0.03B | 0.06B | 0.09B | 0.11B | 0.07B | 0.09B | -0.12B | -0.11B | -0.03B | -0.02B | 0.02B | 0.14B | 0.07B | 0.03B | 0.01B | 0.03B | -0.03B | 0.09B | 0.09B | 0.13B | -0.02B | 0.01B | 0.02B | 0.03B | -0.03B | -0.26B | 0.07B | -0.07B | -0.03B |
|
EBIT
|
0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.06B | 0.06B | 0.03B | 0.01B | 0.11B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.08B | 0.07B | 0.07B | 0.09B | 0.04B | 0.26B | 0.08B | 0.07B | 0.03B | 0.06B | 0.09B | 0.11B | 0.07B | 0.09B | -0.12B | -0.11B | -0.03B | -0.02B | 0.02B | 0.14B | 0.07B | 0.03B | 0.01B | 0.03B | -0.03B | 0.09B | 0.09B | 0.13B | -0.02B | 0.01B | 0.02B | 0.03B | -0.03B | -0.26B | 0.07B | -0.07B | -0.03B |
|
Interest & Investment Income
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Non Operating Income
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | 0.11B | -0.01B | -0.03B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B |
|
EBT
|
0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.05B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | 0.02B | 0.01B | 0.10B | 0.09B | 0.07B | 0.09B | 0.11B | 0.10B | 0.07B | 0.06B | 0.07B | 0.08B | 0.04B | 0.02B | 0.07B | 0.06B | 0.01B | 0.05B | 0.07B | 0.09B | 0.06B | 0.08B | -0.13B | -0.15B | -0.04B | -0.04B | 0.01B | 0.12B | 0.05B | 0.02B | -0.01B | 0.01B | -0.06B | 0.07B | 0.07B | 0.12B | -0.03B | -0.00B | -0.00B | 0.02B | -0.04B | -0.28B | 0.04B | -0.09B | -0.05B |
|
Tax Provisions
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | -0.07B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | -0.10B | -0.05B | -0.02B | -0.01B | 0.00B | 0.03B | 0.01B | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.02B | 0.03B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.07B | 0.01B | -0.02B | -0.01B |
|
Profit After Tax
|
0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.00B | 0.06B | 0.05B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.02B | 0.08B | 0.06B | 0.05B | 0.02B | 0.04B | 0.06B | 0.07B | 0.04B | 0.06B | -0.03B | -0.09B | -0.03B | -0.03B | 0.01B | 0.10B | 0.04B | 0.01B | -0.01B | 0.00B | -0.05B | 0.05B | 0.06B | 0.09B | -0.03B | -0.00B | -0.00B | 0.01B | -0.04B | -0.22B | 0.03B | -0.07B | -0.04B |
|
Equity Income
|
-0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | -90.00 | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.00B | 0.06B | 0.05B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.02B | 0.08B | 0.06B | 0.05B | 0.02B | 0.04B | 0.06B | 0.07B | 0.04B | 0.06B | -0.03B | -0.09B | -0.03B | -0.03B | 0.01B | 0.10B | 0.04B | 0.01B | -0.01B | 0.00B | -0.05B | 0.05B | 0.06B | 0.09B | -0.03B | -0.00B | -0.00B | 0.01B | -0.04B | -0.22B | 0.03B | -0.07B | -0.04B |
|
Consolidated Net Income
|
0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.00B | 0.06B | 0.05B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.02B | 0.08B | 0.06B | 0.05B | 0.02B | 0.04B | 0.06B | 0.07B | 0.04B | 0.06B | -0.03B | -0.09B | -0.03B | -0.03B | 0.01B | 0.10B | 0.04B | 0.01B | -0.01B | 0.00B | -0.05B | 0.05B | 0.06B | 0.09B | -0.03B | -0.00B | -0.00B | 0.01B | -0.04B | -0.22B | 0.03B | -0.07B | -0.04B |
|
Income towards Parent Company
|
0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.00B | 0.06B | 0.05B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.02B | 0.08B | 0.06B | 0.05B | 0.02B | 0.04B | 0.06B | 0.07B | 0.04B | 0.06B | -0.03B | -0.09B | -0.03B | -0.03B | 0.01B | 0.10B | 0.04B | 0.01B | -0.01B | 0.00B | -0.05B | 0.05B | 0.06B | 0.09B | -0.03B | -0.00B | -0.00B | 0.01B | -0.04B | -0.22B | 0.03B | -0.07B | -0.04B |
|
Net Income towards Common Stockholders
|
0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.00B | 0.06B | 0.05B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.02B | 0.08B | 0.06B | 0.05B | 0.02B | 0.04B | 0.06B | 0.07B | 0.04B | 0.06B | -0.03B | -0.09B | -0.03B | -0.03B | 0.01B | 0.10B | 0.04B | 0.01B | -0.01B | 0.00B | -0.05B | 0.05B | 0.06B | 0.09B | -0.03B | -0.00B | -0.00B | 0.01B | -0.04B | -0.22B | 0.03B | -0.07B | -0.04B |
|
EPS (Basic)
|
0.01B | 0.00B | 0.53 | 0.88 | 0.68 | 0.64 | 0.90 | 0.63 | 0.50 | 0.57 | 1.13 | 1.31 | 0.88 | 0.78 | 1.66 | 1.35 | 0.91 | 0.91 | 1.87 | 1.86 | 0.80 | 0.27 | 3.75 | 3.19 | 2.63 | 3.35 | 4.29 | 3.68 | 2.76 | 2.57 | 2.54 | 2.98 | 1.45 | 5.14 | 3.43 | 3.10 | 0.95 | 2.56 | 3.57 | 4.33 | 2.70 | 3.72 | -2.07 | -5.85 | -1.82 | -1.78 | 0.42 | 5.49 | 2.18 | 0.51 | -0.44 | 0.24 | -2.58 | 2.92 | 3.09 | 4.80 | -1.44 | -0.12 | -0.07 | 0.75 | -2.05 | -12.11 | 1.74 | -3.62 | -2.41 |
|
EPS (Weighted Average and Diluted)
|
0.01B | 0.00B | 0.52 | 0.87 | 0.67 | 0.63 | 0.89 | 0.62 | 0.49 | 0.00B | 1.12 | 1.30 | 0.87 | 0.78 | 1.65 | 1.34 | 0.91 | 0.00B | 1.86 | 1.85 | 0.80 | 0.00B | 3.74 | 3.18 | 2.62 | 0.00B | 4.29 | 3.68 | 2.75 | 2.56 | 2.54 | 2.97 | 1.45 | 5.14 | 3.42 | 3.10 | 0.95 | 2.55 | 3.57 | 4.33 | 2.70 | 3.72 | -2.07 | -5.85 | -1.82 | -1.78 | 0.42 | 5.49 | 2.18 | 0.50 | -0.44 | 0.24 | -2.58 | 2.92 | 3.09 | 4.80 | -1.44 | -0.14 | -0.07 | 0.75 | -2.05 | -12.11 | 1.73 | -3.62 | -2.41 |
|
Shares Outstanding (Weighted Average)
|
2.58 | 3.28 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Shares Outstanding (Diluted Average)
|
2.54 | 3.23 | 0.02B | 0.02B | 0.02B | 0.02B | 0.89 | 0.02B | 0.02B | 2.57 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 4.82 | 0.02B | 0.02B | 0.02B | 4.86 | 0.02B | 0.02B | 0.02B | 12.94 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
EBITDA
|
0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.06B | 0.06B | 0.03B | 0.01B | 0.11B | 0.09B | 0.08B | 0.09B | 0.12B | 0.10B | 0.08B | 0.07B | 0.07B | 0.09B | 0.04B | 0.26B | 0.08B | 0.07B | 0.03B | 0.06B | 0.09B | 0.11B | 0.07B | 0.09B | -0.12B | -0.11B | -0.03B | -0.02B | 0.02B | 0.14B | 0.07B | 0.03B | 0.01B | 0.03B | -0.03B | 0.09B | 0.09B | 0.13B | -0.02B | 0.01B | 0.02B | 0.03B | -0.03B | -0.26B | 0.07B | -0.07B | -0.03B |
|
Interest Expenses
|
0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Tax Rate
|
36.46% | 35.84% | 39.71% | 36.83% | 31.57% | 39.70% | 37.17% | 36.72% | 36.30% | 41.37% | 37.14% | 36.81% | 37.03% | 37.57% | 36.94% | 37.21% | 38.23% | 37.84% | 37.30% | 37.20% | 35.79% | 38.13% | 36.06% | 37.06% | 37.17% | 35.74% | 37.33% | 37.97% | 35.97% | 33.48% | 36.74% | 37.83% | 35.32% | -389.45% | 20.46% | 20.66% | -5.08% | 21.01% | 22.73% | 23.15% | 22.85% | 23.03% | 74.75% | 36.41% | 34.81% | 26.47% | 20.77% | 22.47% | 21.90% | 29.34% | 25.55% | 25.72% | 17.28% | 20.31% | 24.59% | 23.98% | 16.38% | -8.64% | 31.26% | 24.00% | 15.42% | 23.24% | 23.46% | 26.42% | 16.49% |